Sie sind auf Seite 1von 2

Alcorn Institute

Income Statement
For the Month Ended December 30,2005
M. Alcorn Revenues
Training Revenue $ 71,200.00
Tuition Revenue $ 110,500.00
Total Revenue $ 181,700.00
Expenses
Salaries Expense $ 43,740.00
Insurance Expense $ 6,400.00
Rent Expense $ 31,200.00
Utilities Expsne $ 12,400.00
Depreciation Expense (2,000 + 4,000) $ 6,000.00
Supplies Expense $ 57,500.00
Advertising Expense $ 18,000.00
Total Expenses -$ 175,040.00
Net Income $ 6,460.00

Alcorn Institute
Statement of Owners Equity
For the Month Ended December 31, 2005
M. Alcorn, Capital, December 31,2005 $68,500 0
Investment by Owner $ -
Net Income $ 6,460.00 $ 6,460.00
$ 74,960.00
Withdrawls By Owner -$ 20,000.00
M. Alcorn, Capital, December 31, 2005 $ 54,960.00
Alcorn institute
Balance Sheet
December 31, 2005
Assets Liabilities
Cash $ 50,000.00 Accounts Payable $ 12,200.00
Teaching Supplies $ 2,500.00 Salaries Payable $ 540.00
Equipment $ 10,000.00 Unearned Training Fees $ 18,400.00
Professional Library $ 6,500.00
Pre-paid Insurace $ 11,600.00
Accounts Receivable $ 5,500.00 Total Liabilities $ 31,140.00
Equity
M. Alcorn, Capital $ 68,500.00
Total Assets $ 86,100.00 Total Liabilities and Equity $ 99,640.00

Das könnte Ihnen auch gefallen